O-I Statements
OI
O-I Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 729
100
1 426
82.5
303
17.5
20
1.2
110
6.4
132
7.6
171
9.9
-57
-3.3
—
0
104
6
42
2.4
57
3.3
0.362
157.38
1 593
100
1 275
80
318
20
21
1.3
123
7.7
145
9.1
173
10.9
-56
-3.5
—
0
117
7.3
41
2.6
72
4.5
0.454
158.47
1 641
100
1 410
85.9
231
14.1
26
1.6
116
7.1
137
8.3
94
5.7
-54
-3.3
—
0
-439
-26.8
25
1.5
-470
-28.6
-3.336
140.9
1 743
100
1 379
79.1
364
20.9
24
1.4
134
7.7
162
9.3
202
11.6
-39
-2.2
—
0
82
4.7
26
1.5
51
2.9
0.32
159.28
1 890
100
1 474
78
416
22
22
1.2
143
7.6
172
9.1
244
12.9
-90
-4.8
—
0
154
8.1
41
2.2
110
5.8
0.69
159.33
1 831
100
1 347
73.6
484
26.4
19
1
147
8
177
9.7
307
16.8
-37
-2.02
—
0
270
14.7
60
3.3
206
11.3
1.295
159.09
1 693
100
1 434
84.7
259
15.3
23
1.4
125
7.4
157
9.3
102
6
-26
-1.5
—
0
29
1.7
14
0.8
13
0.8
0.082
159.26
1 693
100
1 368
80.8
325
19.2
14
0.8
128
7.6
143
8.4
182
10.8
-42
-2.5
—
0
278
16.4
43
2.5
231
13.6
1.453
158.94
1 778
100
1 453
81.7
325
18.3
20
1.1
123
6.9
143
8
182
10.2
-24
-1.3
—
0
328
18.4
72
4
252
14.2
1.585
158.95
1 692
100
1 388
82
304
18
23
1.4
119
7
146
8.6
158
9.3
-43
-2.5
—
0
170
10
48
2.8
88
5.2
0.565
155.85
1 587
100
1 350
85.1
237
14.9
25
1.6
108
6.8
131
8.3
106
6.7
-37
-2.3
—
0
72
4.5
23
1.4
43
2.7
0.269
159.82
1 609
100
1 307
81.2
302
18.8
19
1.2
108
6.7
130
8.1
172
10.7
-28
-1.7
—
0
127
7.9
43
2.7
85
5.3
0.52
160.51
1 660
100
1 354
81.6
306
18.4
19
1.1
116
7
138
8.3
168
10.1
-30
-1.8
—
0
198
11.9
75
4.5
118
7.1
0.734
160.79
1 500
100
1 256
83.7
244
16.3
18
1.2
102
6.8
120
8
124
8.3
-35
-2.3
—
0
-65
-4.3
26
1.7
-97
-6.5
-0.62
157.6
1 496
100
1 232
82.4
264
17.6
30
2
95
6.4
134
9
130
8.7
-66
-4.4
—
0
14
0.9
39
2.6
-29
-1.9
-0.18
157.3
1 616
100
1 339
82.9
277
17.1
16
1
95
5.9
128
7.9
149
9.2
-41
-2.5
—
0
376
23.3
41
2.5
328
20.3
2.06
159.2
1 418
100
1 255
88.5
163
11.5
13
0.9
97
6.8
113
8
50
3.5
-86
-6.06
—
0
-119
-8.4
-18
-1.3
-101
-7.1
-0.64
156.8
1 561
100
1 293
82.8
268
17.2
16
1
116
7.4
147
9.4
121
7.8
-26
-1.7
—
0
81
5.2
26
1.7
50
3.2
0.32
157.7
1 628
100
1 352
83
276
17
18
1.1
100
6.1
127
7.8
149
9.2
37
2.3
—
0
65
4
32
2
30
1.8
0.21
155.8
1 670
100
1 371
82.1
299
17.9
16
1
108
6.5
130
7.8
169
10.1
-68
-4.07
—
0
-536
-32.1
31
1.9
-575
-34.4
-3.7
155.5
1 756
100
1 420
80.9
336
19.1
18
1
114
6.5
150
8.5
186
10.6
-48
-2.7
—
0
98
5.6
27
1.5
65
3.7
0.42
156.5
1 638
100
1 340
81.8
298
18.2
16
1
115
7
144
8.8
154
9.4
-43
-2.6
—
0
111
6.8
27
1.6
79
4.8
0.5
156.6
1 635
100
1 341
82
294
18
20
1.2
116
7.1
145
8.9
149
9.1
-42
-2.6
—
0
-104
-6.4
13
0.8
-10
-0.6
-0.05
166.7
1 734
100
1 410
81.3
324
18.7
17
1
115
6.6
121
7
203
11.7
-48
-2.8
—
0
168
9.7
41
2.4
120
6.9
0.75
161
1 772
100
1 421
80.2
351
19.8
17
1
126
7.1
147
8.3
204
11.5
-53
-3
—
0
78
4.4
22
1.2
50
2.8
0.31
162.7
1 736
100
1 417
81.6
319
18.4
16
0.9
126
7.3
137
7.9
182
10.5
-47
-2.7
—
0
135
7.8
32
1.8
98
5.6
0.59
165.2
1 712
1 393
319
14
122
160
159
-34
—
-121
13
-134
-0.82
163
1 791
1 438
353
15
120
137
216
-44
—
172
37
126
0.78
165
1 751
1 405
346
16
123
141
205
-43
—
152
9
140
0.85
164.5
1 615
1 300
315
15
119
141
174
-62
—
73
20
49
0.3
163.8
1 642
1 329
313
17
128
112
201
-57
—
-39
26
-71
-0.43
162.2
1 712
1 376
336
16
121
134
202
-49
—
153
36
108
0.68
163.2
1 760
1 418
342
16
126
148
194
-53
—
141
30
105
0.66
162.8
1 588
1 269
319
15
129
171
148
-47
—
101
27
67
0.42
161.8
1 626
1 334
292
18
125
181
111
-48
—
48
33
7
0.05
161.7
1 566
1 290
276
15
109
118
158
-52
—
58
33
17
0.11
161.6
1 543
1 269
274
16
118
134
140
-50
—
62
15
40
0.26
161.9
1 421
1 153
268
15
124
147
121
-21
—
100
25
71
0.43
163.3
1 603
1 366
237
16
141
233
4
-66
—
-97
3
-111
-0.67
164.4
1 745
1 408
337
15
118
126
211
-41
—
91
23
60
0.37
166.1
1 797
1 439
358
17
131
144
214
-35
—
179
39
114
0.68
166.3
1 639
1 318
321
15
133
148
173
-39
—
134
27
101
0.61
166.2
1 761
1 470
291
17
129
308
-17
-33
—
-137
10
-147
-0.89
164.7
1 784
1 432
352
15
119
129
223
-45
—
178
40
130
0.8
166
1 781
1 412
369
15
129
143
226
-49
—
177
37
132
0.81
165.7
1 641
1 322
319
15
129
138
181
-54
—
117
33
69
0.41
165.5